1330 Trowbridge Drive 3, Oshawa

$524,900
1330 Trowbridge Drive 3

$524,900

New
25d
Condo Townhouse2-Storey

1330 Trowbridge Drive 3, Oshawa

Total Monthly Obligation $3,054

Beds
3
Baths
2
Park
1
Sqft
1200-1399
DOM
25d
Score
20
Yield
6.1%
Cash on Cash
-2.2%
Cap Rate
4.1%
5Y IRR
13.9%
10Y IRR
13.2%
Property Type-Condo Townhouse
MLS® Number-E13834690
Beds-3
Bathrooms-2
Size-1200-1399 sqft
Listed on site-Sep 28, 2026
Style-2-Storey
Building Type-Condo Townhouse
Taxes-$3,150.68 (2026)
Maintenance-$474.45/mo
Locker-None
Parking-2 - Attached
Basement-Finished
Heating-Forced Air (Gas)
Brokerage-RE/MAX Jazz INC.
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Exterior-Brick, Vinyl Siding
Roof-Asphalt Shingle
Possession-Immediate/TBA
Neighbourhood-Centennial
Title-Residential Condo & Other

No agent assigned

Stunning 3-bedroom Townhome fully finished top to bottom in an A+ North Oshawa location-close to top-rated schools, parks, shopping, Ontario Tech / Durham College, and Hwy 407! Featuring a gorgeous open-concept floor plan loaded with upgrades and kept in pristine condition. The upgraded kitchen (2021) boasts quartz countertops, a breakfast bar, stainless steel appliances, a custom backsplash, and a large breakfast area with a walkout to a private backyard surrounded by mature trees. Bright living room with hardwood floors, custom wainscoting, a custom hardwood staircase with wrought iron spindles (2022), and convenient interior access to the single-car garage. Upstairs offers 3 spacious bedrooms, including a primary retreat with wall-to-wall closets and a completely renovated semi-ensuite bathroom (2022). The fully finished basement provides versatile additional living space with laminate flooring and ample storage space. Additional upgrades include: Upgraded electrical panel, front interlock walkway, mirrored closets, interior doors, renovated laundry area, ceramic floors and so much more. Beautifully maintained complex offers an outdoor pool and playground. Low condo fees include: water, exterior maintenance, and building insurance. Move-in ready and a true 10-this home must be seen!

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$419,920
Land Transfer Taxes$6,973
Legal Fees (Est.)
$
Total cash required for closing$113,453

Total Monthly Obligation

$3,054/mo
Mortgage $2,117
Monthly Loss $2,497
Principal$557
Interest$1,560
Property Tax$263
Condo Fees$474
Home Insurance$50
Variable Costs$150
Returns
Weight: 25%
Cap Rate
3.3%21
Cash-on-Cash
-6.9%1
5-Year IRR
10.3%38
10-Year IRR
10.9%
Returns Index
19.8/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
20/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$32,028/yr
NOI
$17,581/yr
Net Cash Flow
-$652/mo
Cash Margin
-24.4%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.6910
LTV Ratio
80.0%18
Vacancy Buffer
3.1 mo53
Risk Index
26.9/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 1330 Trowbridge Drive 3

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.